Power Generation/Distribution · Founded 2009 · https://waasolar.in · BSE 541445 · · ISIN INE799N01012
No Notes Added Yet
Business
WAA Solar Ltd. is an Indian company primarily engaged in the power generation sector, with a specific focus on solar energy. The company's core business model involves developing, owning, and operating solar power projects. It generates revenue by selling the electricity produced from its solar plants to various off-takers, typically state electricity distribution companies (DISCOMs) through long-term Power Purchase Agreements (PPAs) or to commercial and industrial (C&I) clients. Essentially, WAA Solar functions as an Independent Power Producer (IPP) within the renewable energy space.
Revenue Mix
Given the company name and sector, the primary and likely sole significant revenue-generating segment for WAA Solar Ltd. is Solar Power Generation. Revenue is derived almost entirely from the sale of solar electricity. Without specific financial disclosures, it is not possible to break down any other minor segments or exact percentage contributions, but it can be assumed that solar power generation forms the overwhelming majority of its revenue.
Industry
WAA Solar operates within India's rapidly expanding renewable energy sector, specifically the solar power industry. This industry is characterized by strong government support, ambitious capacity targets, and increasing private sector investment. The competitive landscape includes large integrated utilities, other dedicated renewable IPPs (both domestic and international), and smaller, regional players. WAA Solar likely positions itself as a focused solar IPP, potentially targeting specific regions or project sizes. Compared to larger players like Adani Green, ReNew Power, or Tata Power Renewable Energy, WAA Solar is typically a smaller-scale participant, competing on project execution, cost efficiency, and access to land and financing for its projects.
MOAT
For a company like WAA Solar, durable competitive advantages can be challenging to establish in a capital-intensive and increasingly commoditized sector. Potential, albeit often fragile, advantages might include:
Project Development Expertise: Strong capabilities in site identification, land acquisition, permitting, and grid connectivity.
Cost-Efficient Execution: Ability to develop and build solar projects at competitive capital costs.
Long-Term PPAs: Securing favorable, long-term PPAs can provide revenue stability, though the competitive bidding process often compresses margins.
Operational Efficiency: Expertise in maintaining and operating solar plants to maximize generation and minimize downtime.
Access to Capital: The ability to raise project finance effectively at competitive rates is crucial.
Without specific details, WAA Solar likely competes more on execution and cost rather than a deep, structural moat like brand or network effects.
Growth Drivers
Government Renewable Energy Targets: India's ambitious targets for increasing renewable energy capacity, particularly solar, provide a significant tailwind.
Falling Solar Costs: Continued decline in solar module prices and balance-of-system costs makes solar power increasingly competitive with conventional sources.
Increasing Electricity Demand: Growing industrialization, urbanization, and electrification efforts in India drive overall demand for electricity.
Policy Support & Incentives: Ongoing policy support such as Renewable Purchase Obligations (RPOs), viability gap funding, and tax incentives.
Corporate PPA Market: Growing demand from corporations seeking to source renewable energy directly to meet sustainability goals.
Risks
Regulatory and Policy Risk: Changes in government policies, renegotiation of PPAs, or delays in regulatory approvals can impact project viability and returns.
Off-taker Risk: Financial health and payment delays from state DISCOMs pose a significant risk to revenue realization.
Interest Rate Sensitivity: Solar projects are capital-intensive and often debt-funded; rising interest rates can increase financing costs and reduce project profitability.
Land Acquisition Challenges: Difficulty and delays in acquiring suitable land for projects.
Intense Competition: The sector is highly competitive, leading to downward pressure on tariffs and potentially thinner margins.
Grid Integration Issues: Challenges related to grid stability and evacuation infrastructure for renewable energy.
Management & Ownership
WAA Solar Ltd., like many Indian companies, is typically promoter-driven. While specific details on the current management team's track record and individual qualifications are not publicly detailed here, the company's performance and strategic direction would largely depend on the vision and execution capabilities of its promoters and key managerial personnel. The ownership structure would likely reflect a significant stake held by the promoter group, along with public shareholders. Detailed information on management quality and ownership is usually available in the company's annual reports and public filings.
Outlook
WAA Solar Ltd. operates in a sector with significant long-term growth potential, driven by India's energy transition goals and the economic viability of solar power. The company stands to benefit from supportive government policies, declining technology costs, and robust electricity demand. The bull case hinges on its ability to effectively acquire land, develop projects efficiently, secure long-term PPAs at viable tariffs, and manage its capital structure effectively. However, the company faces substantial challenges, including intense competition, the credit risk of DISCOMs, and the inherent capital-intensive nature of the business which makes it sensitive to interest rate fluctuations and access to affordable financing. Regulatory uncertainties and land acquisition hurdles also pose ongoing risks. A balanced view suggests that while the industry tailwinds are strong, WAA Solar's success will largely depend on its execution prowess, prudent financial management, and ability to navigate the complex and competitive Indian renewable energy market.
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 66 | 64 | 52 | 51 | 80 | 48 | 44 | 46 | 49 | 27 | 28 | |
| Other Income | 1 | 1 | 1 | 3 | 6 | 21 | 1 | 1 | 1 | 1 | 3 | |
| Total Income | 67 | 65 | 52 | 54 | 86 | 70 | 45 | 47 | 50 | 27 | 31 | |
| Total Expenditure | 20 | 22 | 8 | 10 | 19 | 19 | 8 | 11 | 14 | 9 | 18 | |
| Operating Profit | 46 | 43 | 44 | 44 | 66 | 50 | 38 | 36 | 36 | 19 | 13 | |
| Interest | 20 | 21 | 21 | 21 | 26 | 18 | 15 | 12 | 10 | 4 | 5 | |
| Depreciation | 15 | 16 | 24 | 18 | 33 | 20 | 16 | 16 | 16 | 9 | 4 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 11 | 6 | -1 | 5 | 7 | 13 | 7 | 8 | 10 | 6 | 4 | |
| Provision for Tax | 0 | 0 | 0 | 1 | 3 | 2 | 3 | 2 | 2 | 1 | 0 | |
| Profit After Tax | 11 | 6 | -1 | 4 | 4 | 10 | 4 | 6 | 8 | 5 | 4 | |
| Adjustments | -0 | -0 | -0 | -0 | 1 | 1 | 0 | 1 | 2 | 2 | 3 | |
| Profit After Adjustments | 11 | 6 | -1 | 4 | 4 | 11 | 4 | 7 | 10 | 7 | 7 | |
| Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 3.2 | 8.4 | 3.1 | 5.5 | 7.4 | 5 | 5.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | -15% | -10% | -8% |
| Operating Profit CAGR | -32% | -29% | -24% | -12% |
| PAT CAGR | -20% | -13% | -17% | -10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -36% | -19% | -1% | NA% |
| ROE Average | 2% | 3% | 3% | 4% |
| ROCE Average | 3% | 5% | 6% | 7% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 81 | 109 | 64 | 118 | 149 | 162 | 165 | 172 | 180 | 182 | 187 |
| Minority's Interest | 16 | 9 | 9 | 9 | 33 | 24 | 18 | 19 | 19 | -1 | -1 |
| Borrowings | 301 | 156 | 149 | 169 | 210 | 131 | 114 | 94 | 73 | 47 | 123 |
| Other Non-Current Liabilities | 0 | 1 | 2 | 2 | 2 | 0 | 0 | 0 | -0 | 0 | 0 |
| Total Current Liabilities | 49 | 24 | 26 | 23 | 67 | 25 | 25 | 26 | 26 | 7 | 24 |
| Total Liabilities | 447 | 298 | 249 | 320 | 461 | 342 | 322 | 310 | 299 | 235 | 333 |
| Fixed Assets | 396 | 257 | 191 | 226 | 204 | 104 | 138 | 122 | 107 | 44 | 98 |
| Other Non-Current Assets | 3 | 26 | 40 | 43 | 152 | 123 | 82 | 87 | 88 | 97 | 118 |
| Total Current Assets | 48 | 15 | 19 | 51 | 104 | 115 | 101 | 101 | 104 | 93 | 116 |
| Total Assets | 447 | 298 | 249 | 320 | 461 | 342 | 322 | 310 | 299 | 235 | 333 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 28 | 6 | 5 | 5 | 6 | 42 | 37 | 14 | 15 | 20 | 19 |
| Cash Flow from Operating Activities | 47 | 52 | 42 | 40 | 106 | 25 | 34 | 31 | 37 | 15 | -5 |
| Cash Flow from Investing Activities | -194 | 98 | -18 | -34 | -133 | 76 | -18 | 1 | -1 | 51 | -63 |
| Cash Flow from Financing Activities | 124 | -151 | -24 | -6 | 63 | -106 | -39 | -31 | -31 | -67 | 86 |
| Net Cash Inflow / Outflow | -23 | -0 | 0 | 1 | 36 | -6 | -23 | 1 | 5 | -1 | 19 |
| Closing Cash & Cash Equivalent | 6 | 5 | 5 | 6 | 42 | 37 | 14 | 15 | 20 | 19 | 38 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 0 | 0 | 0 | 3.15 | 8.38 | 3.05 | 5.47 | 7.42 | 5 | 5.26 |
| CEPS(Rs) | 38.31 | 22.61 | 23.42 | 22.49 | 27.65 | 22.39 | 15.37 | 16.91 | 18.29 | 10.19 | 5.9 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 112.22 | 121.78 | 124.25 | 129.72 | 135.83 | 137.3 | 140.99 |
| Core EBITDA Margin(%) | 69.16 | 65.49 | 84.62 | 81.26 | 75.76 | 60.15 | 82.89 | 76.54 | 72.25 | 68.12 | 36.65 |
| EBIT Margin(%) | 47.56 | 42.13 | 39.44 | 51.23 | 41.67 | 63.9 | 48.68 | 43.77 | 41.04 | 36.95 | 31.98 |
| Pre Tax Margin(%) | 17.4 | 9.72 | -1.94 | 9.49 | 8.59 | 25.95 | 14.77 | 18.08 | 20.54 | 21.93 | 13.95 |
| PAT Margin (%) | 17.2 | 9.6 | -2.33 | 7.64 | 4.58 | 21.04 | 9.06 | 13.7 | 16.93 | 17.01 | 13.83 |
| Cash Profit Margin (%) | 39.72 | 34.62 | 44.26 | 42.79 | 45.92 | 61.58 | 46.17 | 48.76 | 49.47 | 50.66 | 27.71 |
| ROA(%) | 3.12 | 1.64 | -0.44 | 1.38 | 0.94 | 2.53 | 1.21 | 1.99 | 2.73 | 1.7 | 1.38 |
| ROE(%) | 14.98 | 6.43 | -1.39 | 4.32 | 2.75 | 6.54 | 2.45 | 3.74 | 4.71 | 2.51 | 2.12 |
| ROCE(%) | 9.46 | 7.69 | 7.76 | 9.7 | 9.66 | 8.88 | 7.04 | 6.86 | 7.18 | 3.89 | 3.21 |
| Receivable days | 13.34 | 12.61 | 14.5 | 29.46 | 21.53 | 52.46 | 88.91 | 95.47 | 94.5 | 185.67 | 204.72 |
| Inventory Days | 2.68 | 4.55 | 6.69 | 8.15 | 5.07 | 6.83 | 7.75 | 14.05 | 13.45 | 25.04 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -884.98 | 0 | -287.71 | 249.78 |
| PER(x) | 0 | 0 | 0 | 0 | 4.45 | 1.01 | 14.98 | 7.43 | 4.99 | 22.95 | 12.26 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0.12 | 0.07 | 0.37 | 0.31 | 0.27 | 0.84 | 0.46 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 4.91 | 2.73 | 3.25 | 3.63 | 2.64 | 2.57 | 4.12 | 3.34 | 2.5 | 6.88 | 6.71 |
| EV/Core EBITDA(x) | 7.01 | 4.07 | 3.78 | 4.21 | 3.19 | 2.46 | 4.8 | 4.24 | 3.4 | 9.75 | 14.64 |
| Net Sales Growth(%) | 112.82 | -3.32 | -18.99 | -0.65 | 55.62 | -39.62 | -8.46 | 4.18 | 6.61 | -45.58 | 5.83 |
| EBIT Growth(%) | 72.48 | -14.36 | -24.18 | 29.07 | 26.57 | -7.4 | -30.27 | -6.32 | -0.05 | -51 | -8.41 |
| PAT Growth(%) | 110.84 | -46.06 | -119.7 | 425.31 | -6.67 | 177.1 | -60.6 | 57.56 | 31.8 | -45.32 | -13.99 |
| EPS Growth(%) | 0 | 0 | 0 | 0 | -17.02 | 165.81 | -63.57 | 79.17 | 35.59 | -32.63 | 5.16 |
| Debt/Equity(x) | 4.04 | 1.64 | 2.7 | 1.6 | 1.58 | 0.92 | 0.82 | 0.67 | 0.52 | 0.28 | 0.76 |
| Current Ratio(x) | 0.98 | 0.62 | 0.7 | 2.25 | 1.56 | 4.68 | 4.06 | 3.95 | 3.95 | 13.99 | 4.77 |
| Quick Ratio(x) | 0.96 | 0.58 | 0.66 | 2.19 | 1.55 | 4.64 | 4.02 | 3.85 | 3.91 | 13.59 | 4.77 |
| Interest Cover(x) | 1.58 | 1.3 | 0.95 | 1.23 | 1.26 | 1.68 | 1.44 | 1.7 | 2 | 2.46 | 1.77 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 12.62 | 13.31 | 2.22 | 2.13 | 1.9 | 0.33 | 1.66 |
| # | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.81 | 69.81 | 69.81 | 69.81 | 69.75 | 68.46 | 67.85 | 67.86 | 67.86 | 67.86 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 30.19 | 30.19 | 30.19 | 30.19 | 30.25 | 31.54 | 32.15 | 32.14 | 32.14 | 32.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.91 | 0.9 | 0.9 | 0.9 | 0.9 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.42 | 0.43 | 0.43 | 0.43 | 0.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +4% | -15% | -10% | -8% |
| Operating Profit CAGR | -32% | -29% | -24% | -12% |
| PAT CAGR | -20% | -13% | -17% | -10% |
| Share Price CAGR | -36% | -19% | -1% | — |
| ROE Average | +2% | +3% | +3% | +4% |
| ROCE Average | +3% | +5% | +6% | +7% |
| # | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.81 | 69.81 | 69.81 | 69.81 | 69.75 | 68.46 | 67.85 | 67.86 | 67.86 | 67.86 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 30.19 | 30.19 | 30.19 | 30.19 | 30.25 | 31.54 | 32.15 | 32.14 | 32.14 | 32.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.91 | 0.9 | 0.9 | 0.9 | 0.9 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.42 | 0.43 | 0.43 | 0.43 | 0.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.